Professional Documents
Culture Documents
Nova Rise
Acquisition Cost 3,375,000.00 1,680,000.00
FMV of Net Assets 2,390,000.00 2,065,000.00
Goodwill/(Gain) 985,000.00 (385,000.00)
Shareholders' Equity:
Acquirer @ BV
Common Stock 2,748,500.00
APIC 176,500.00
Retained Earnings 1,250,000.00
Issuance - Nova 3,375,000.00
Issuance - Rise 1,680,000.00
Gain on Bargain Purchase 385,000.00
Total SHE 9,615,000.00 (D)
Assets:
Acquirer @ BV 4,500,000.00
Nova @ FMV 2,600,000.00
Rise @ FMV 2,205,000.00
Goodwill on Acquisition 985,000.00
Total Assets 10,290,000.00 (A)
PROBLEM 2
Acquisition Cost
Issuance of stock 816,000.00
Contingent Consideration 195,000.00
Total 1,011,000.00
FMV of Net Assets 696,450.00
Goodwill/(Gain) 314,550.00 (C)
Total expense:
Acquisition expenses 257,200.00
Loss on Contingent Consideration 260,000.00
Total 517,200.00 (B)
Acquisition expenses
Legal fees 35,600.00
Broker's fee 23,600.00
Accountant's fee 80,000.00
Other direct cost 75,000.00
General and allocated expe 43,000.00
Total 257,200.00
PROBLEM 3
Retained Earnings
Acquirer @ BV 750,000.00
Acquisition expenses 218,600.00
Total 531,400.00 (New Rule) 1 SIC is deducted from APIC of n
2 If APIC from new issuance is n
3 If APIC from old issuances is a
Retained Earnings
Acquirer @ BV 750,000.00
Acquisition expenses 218,600.00
Stock Issuance cost (in excess of APIC 5,400.00
Total 526,000.00 (Old Rule) (C) 1/SIC is deducted from APIC o
2/If APIC from new issuance i
Acquisition cost
Stock issuance 1,350,000.00
Contingent consideration 750,000.00
Total 2,100,000.00
FMV of Net Assets 1,895,000.00
Goodwill/(Gain) 205,000.00
PROBLEM 4
Case 1
Consideration transferred 500,000.00
Recognized amount of NCI 89,500.00 (500000-142000)/80% x 20%
Total consideration 589,500.00
FMV of Net Assets 572,500.00
Goodwill/(Gain) 17,000.00 x
Case 2
Consideration transferred 523,000.00
Recognized amount of NCI 122,750.00 Fair value, given
Total consideration 645,750.00
FMV of Net Assets 572,500.00
Goodwill/(Gain) 73,250.00 (B)
Case 3
Consideration transferred 500,000.00
Recognized amount of NCI 115,750.00 (500000-37000)/80% x 20%
Total consideration 615,750.00
FMV of Net Assets 572,500.00
Goodwill/(Gain) 43,250.00 (A)
PROBLEM 5
Total Assets:
Acquirer @ BV 8,750,000.00
Acquiree @ FMV 3,175,000.00
Goodwill from acquisition 873,000.00
Cash/Noncash consideration 2,580,000.00
SIC paid -
Expenses paid 125,000.00
Total Assets 10,093,000.00 (B)
Shareholders' Equity:
Acquirer @ BV
Common Stock 3,400,000.00
APIC 1,575,000.00
Retained Earnings 1,700,000.00
Issuance in Acq -
Gain on Bargain Purchase -
NCI 450,000.00
Expenses 125,000.00
Total SHE 7,000,000.00 (A)
PROBLEM 6
Case 1
Consideration transferred 105,000.00
Recognized amount of NCI 61,000.00 vs (183000 x 30% = 54900)
Total consideration 166,000.00
FMV of Net Assets 183,000.00
Goodwill/(Gain) (17,000.00) (A)
Eqpt 48,000.00
Inv in S 33,600.00
NCI - NAS 14,400.00
Inv in S 23,100.00
Gain on Acq 17,000.00
NCI - NAS 6,100.00
Case 2
Consideration transferred 136,800.00
Recognized amount of NCI 36,600.00 (136800 / 80% x 20%) = 34200 vs (183000 x 20% = 36600)
Total consideration 173,400.00
FMV of Net Assets 183,000.00
Goodwill/(Gain) (9,600.00)
Parent - 80% NCI - 20%
Acquisition cost 136,800.00 36,600.00
FMV of Net Assets 146,400.00 36,600.00
Goodwill/(Gain) (9,600.00) -
Eqpt 48,000.00
Inv in S 38,400.00
NCI - NAS 9,600.00
Inv in S 9,600.00
Gain on Acq 9,600.00
Case 3
Consideration transferred 243,000.00
Recognized amount of NCI 27,000.00 (243000 / 90% x 10% = 27000) vs est. FMV (183000 x 10% =
Total consideration 270,000.00
FMV of Net Assets 183,000.00
Goodwill/(Gain) 87,000.00
Parent - 90% NCI - 10%
Acquisition cost 243,000.00 27,000.00
FMV of Net Assets 164,700.00 18,300.00
Goodwill/(Gain) 78,300.00 8,700.00
Eqpt 48,000.00
Inv in S 43,200.00
NCI - NAS 4,800.00
Goodwill 87,000.00
Inv in S 78,300.00
NCI - NAS 8,700.00
RULES:
Goodwill and Gain on Bargain Purchase ---> Zero in the books of the Parent
Investment in Subsidiary ---> Zero in the consolidated FS
NCI ----> Zero in the books of the Parent
Total Assets:
Acquirer @ BV 1,500,000.00
Acquiree @ FMV 198,000.00
Goodwill from acquisition 87,000.00
Cash/Noncash consideration 243,000.00
SIC paid -
Expenses paid -
Total Assets 1,542,000.00 (A)
PROBLEM 7
PROBLEM 8
Total Assets:
Acquirer @ BV 225,000.00
Acquiree @ FMV 176,000.00
Goodwill from acquisition 56,500.00 (57500 + 1250 - 2250)
Cash/Noncash consideration -
SIC paid 8,500.00
Expenses paid 4,750.00
Total Assets 444,250.00 (D)
Rules:
Goodwill - may be shared by parent and subsidiary
Gain - for parent only
Control premium - attributable to parent only / part of purchase price
NCI is recognized at 1/Fair value if given
2/ Estimated fair value (based on FMV of Net assets)
3/Proportionate share (based on purchase price, net of control premium)